1view

$438,000

609 & 113 Donna Circle, Granbury, TX, 76049

Off Market

4 Beds

2 Bath

2,364 Sq Ft

Single Family Residence

$185.28 / sqft

Built in 2010

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms 2

Garage Available

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker

FlooringCarpet, Simulated Wood, Tile, Wood

Exterior

Exterior FeaturesLighting, Private Yard, Storage

Lot Size8,102 sqft

Building Information

Year Built2010

Stories1

Garage Spaces2

Land Information

APN17676.002.0028.0

Lot Number28

SubdivisionAshley Oaks

Land UseResidential

Legal DescriptionACRES: 0.186 LOT: 28 BLK: 2 SUBD: ASHLEY OAKS PHASE ONE

Census Tract160217

Assessed Land Value$30,000

Assessed Improvement Value$417,670

Assessment Year2025

About this property

UNIQUE HOME 2 LOTS! 609 & 113 DONNA CIRCLE SOLD TOGETHER*SELLER HAS 100+ TONS OF ROCK INSTALLED FOR LANDSCAPING, HAULED BY HAND! LOW MNTC PLANTS, SUCCULENTS, YUCCAS, CACTUS, JUNIPERS & ITALIAN CYPRESS*SELLER CREATED ROCK-SCAPE MASTERPIECE! 8 FT CEDAR FENCE W-GATE AT BACK LOT 113, HIDDEN BY FENCE PANEL*CAN SELL 2ND LOT SEPARATE AFTER CLOSING*ONE STORY*LANDSCAPE $25,000*LIGHTING $2,000*EDGING $1,500*COVERED & EXTENDED PATIO*$40,000+ ON UPGRADES WHEN PURCHASED NEW*ORIGINAL OWNER*IMMACULATE CONDITION*QUICK POSSESSION*ROOF REPLACED 2013*3 CAR GARAGE W-INSULATED DOORS*ALL ELECTRIC HOME*ENERGY EFFICIENT VINYL CLAD WINDOWS*THERMOSTAT CONTROLLED ATTIC VENT KEEPS UTILITY BILLS LOW*ELECTRIC BILL AVG $250-MO*$40-MO HOA DUES FOR BOTH LOTS*KITCHEN FEATURES GRANITE BAR & ISLAND W-SEATING*FAMILY RM OPEN TO KITCHEN*WOOD BURNING FIREPLACE*4TH BED W-FRENCH DOORS OR STUDY*MASTER HAS JETTED TUB & SEP SHOWER, DUAL SINKS*TILED GROUT SEALED BY HAND*LED LIGHTING*SEE AMENITIES & UPGRADES LIST ON NTREIS*

Investor Tools

$447,670

Estimated Property Value

$0Estimated Mortgage Balance

$351,263Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,686 /month

Positive

Cash Flow Estimate:

$895 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$688/month

$480/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,013

$447,670

2025

$30,000

$417,670

$447,670

Tax History

Year

Tax Paid

Assessed Value

2025

$6,013

$447,670

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Fort Worth Community Cu

Credit Line (Revolving) / Heloc

$100,000

First

May 31, 2024

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$96,407

$351,263

78%

22%

$600/mo

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area